investorscraft@gmail.com

Intrinsic ValueSun Corporation (6736.T)

Previous Close¥8,290.00
Intrinsic Value
Upside potential
Previous Close
¥8,290.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sun Corporation operates at the intersection of technology and entertainment, specializing in mobile data solutions, IoT platforms, and gaming content in Japan. The company serves law enforcement with specialized mobile data transfer devices while also catering to consumer markets through its Mobilogy brand and smart glasses like AceReal. Its diversified portfolio includes IoT/M2M routers, remote monitoring solutions, and amusement machines, positioning it as a niche player in both industrial and consumer tech segments. Sun Corporation’s Bacsoft IoT platform and SunDMS service highlight its focus on remote management solutions, targeting manufacturing, agriculture, and facility monitoring. In entertainment, it develops immersive games and amusement hardware, leveraging Japan’s strong gaming culture. Despite its broad offerings, the company faces competition from larger electronics and gaming firms, relying on innovation and specialized applications to maintain relevance in a rapidly evolving market.

Revenue Profitability And Efficiency

Sun Corporation reported revenue of JPY 10.05 billion for FY 2024, but its net income stood at a loss of JPY 3.78 billion, reflecting operational challenges. The diluted EPS of -JPY 169.82 underscores profitability struggles, though operating cash flow of JPY 2.51 billion suggests some liquidity generation. Capital expenditures were modest at JPY 288 million, indicating restrained investment activity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS reflect weak earnings power, likely due to high costs or underperforming segments. Operating cash flow remains positive, but the gap between cash generation and net losses points to inefficiencies. The low capex relative to cash flow suggests a cautious approach to capital deployment amid financial headwinds.

Balance Sheet And Financial Health

Sun Corporation holds JPY 1.73 billion in cash against JPY 1.39 billion in total debt, providing a modest liquidity cushion. The debt level appears manageable, but sustained losses could strain its balance sheet. The company’s financial health hinges on improving profitability to avoid further erosion of equity.

Growth Trends And Dividend Policy

Despite its losses, Sun Corporation maintained a dividend of JPY 100 per share, signaling commitment to shareholders. Growth prospects depend on scaling its IoT and gaming segments, though recent performance raises questions about near-term traction. The dividend payout may face pressure if profitability does not recover.

Valuation And Market Expectations

With a market cap of JPY 136.3 billion, the company trades at a premium to its revenue, reflecting investor optimism around its niche technologies. However, negative earnings and a beta of 1.075 suggest higher volatility and risk, likely pricing in turnaround expectations.

Strategic Advantages And Outlook

Sun Corporation’s dual focus on industrial IoT and entertainment provides diversification but also exposes it to sector-specific risks. Its specialized products, like AceReal smart glasses, offer differentiation, but execution remains critical. The outlook is cautious, with profitability improvement being the key to sustaining operations and shareholder returns.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount